DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$164.82
Today's Fair Value
$96.59 -41.4%
Margin of Safety
-70.64%
Projected Value (5Y)
$155.56 -5.62%
Dividends Paid (5Y)
$11.65
DCF Inputs
Scenario
%
Regression: -0.35% | CAGR (5y): 4.87%
%
Regression: -1.67% | CAGR (5y): -1.35%
%
Regression: 2.03% | CAGR (5y): 1.91%
Capped at 18.00x (Historical 5y: 20.86x)
%